Flat
E10
1 bed
1 bath
Tallack Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£75,400First YearProfit From Rental Income
£4,203
↗ 6%After 5 Years
Change In Property Value
£33,806
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,904 | £12,083 | £12,264 | £12,570 | £12,885 | £61,705 |
| Total Expenses | £11,170 | £11,238 | £11,297 | £11,369 | £11,443 | £56,517 |
| Profit Before Tax | £734 | £845 | £967 | £1,201 | £1,441 | £5,189 |
| Profit After Tax | £595 | £684 | £783 | £973 | £1,167 | £4,203 |
| Change In Property Value | £2 | £4,960 | £8,854 | £11,782 | £8,208 | £33,806 |
| Net Return | £597 | £5,644 | £9,637 | £12,755 | £9,375 | £38,009 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change